Nifty
Sensex
:
:
10791.55
35929.64
53.95 (0.50%)
150.57 (0.42%)

Miscellaneous

Rating :
72/99

BSE: 523025 | NSE: Not Listed

740.00
-10.75 (-1.43%)
13-Dec-2018 | 3:47PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  765.00
  •  765.00
  •  740.00
  •  750.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3204
  •  23.71
  •  1005.00
  •  461.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,675.19
  • 51.13
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,727.38
  • 0.07%
  • 8.79

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.69%
  • 2.81%
  • 12.94%
  • FII
  • DII
  • Others
  • 0%
  • 13.99%
  • 12.57%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.13
  • 20.07
  • 14.48

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 27.77
  • 42.08
  • 17.14

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 115.11
  • 181.50
  • 39.58

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 53.91
  • 69.25
  • 66.33

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.71
  • 6.29
  • 6.38

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 37.67
  • 28.80
  • 29.38

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
-
417.50
343.54
278.13
215.93
166.47
Net Sales Growth
-
21.53%
23.52%
28.81%
29.71%
 
Cost Of Goods Sold
-
222.82
198.20
151.13
120.61
86.37
Gross Profit
-
194.68
145.34
126.99
95.32
80.09
GP Margin
-
46.63%
42.31%
45.66%
44.14%
48.11%
Total Expenditure
-
375.87
319.16
259.55
203.62
159.38
Power & Fuel Cost
-
3.35
2.61
2.03
1.42
0.80
% Of Sales
-
0.80%
0.76%
0.73%
0.66%
0.48%
Employee Cost
-
52.96
40.09
29.15
22.71
17.54
% Of Sales
-
12.69%
11.67%
10.48%
10.52%
10.54%
Manufacturing Exp.
-
28.22
19.40
19.93
14.53
11.21
% Of Sales
-
6.76%
5.65%
7.17%
6.73%
6.73%
General & Admin Exp.
-
27.60
23.13
19.20
15.13
12.26
% Of Sales
-
6.61%
6.73%
6.90%
7.01%
7.36%
Selling & Distn. Exp.
-
34.10
30.97
28.89
23.35
23.30
% Of Sales
-
8.17%
9.01%
10.39%
10.81%
14.00%
Miscellaneous Exp.
-
6.83
4.77
9.22
5.86
7.89
% Of Sales
-
1.64%
1.39%
3.31%
2.71%
4.74%
EBITDA
-
41.63
24.38
18.58
12.31
7.09
EBITDA Margin
-
9.97%
7.10%
6.68%
5.70%
4.26%
Other Income
-
1.55
1.10
0.78
0.58
0.59
Interest
-
3.18
3.90
3.28
3.24
5.57
Depreciation
-
6.18
5.13
4.07
2.89
1.28
PBT
-
33.82
16.44
12.01
6.76
0.82
Tax
-
12.29
5.36
4.20
1.54
0.42
Tax Rate
-
36.34%
34.47%
35.15%
26.55%
77.78%
PAT
-
21.54
10.18
7.75
4.26
0.12
PAT before Minority Interest
-
21.54
10.18
7.75
4.26
0.12
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
5.16%
2.96%
2.79%
1.97%
0.07%
PAT Growth
-
111.59%
31.35%
81.92%
3,450.00%
 
Unadjusted EPS
-
10.08
4.91
19.27
11.81
0.39

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
172.84
100.99
91.05
76.48
12.33
Share Capital
4.45
4.15
4.15
3.98
2.99
Total Reserves
167.27
96.60
86.90
70.02
9.34
Non-Current Liabilities
2.39
3.51
2.93
-0.25
3.58
Secured Loans
1.98
3.21
2.60
0.08
3.43
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
Current Liabilities
116.46
98.17
82.70
53.07
85.99
Trade Payables
47.21
47.57
17.81
13.82
30.25
Other Current Liabilities
2.92
7.25
8.45
5.29
7.17
Short Term Borrowings
52.43
37.44
55.02
32.89
48.31
Short Term Provisions
13.90
5.91
1.41
1.07
0.26
Total Liabilities
291.69
202.67
176.68
129.30
101.90
Net Block
31.50
23.38
24.35
12.30
12.04
Gross Block
39.01
27.74
41.95
25.84
25.36
Accumulated Depreciation
7.51
4.36
17.61
13.54
13.32
Non Current Assets
37.20
27.85
33.25
20.18
15.67
Capital Work in Progress
0.16
1.09
0.30
0.10
0.10
Non Current Investment
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
5.40
3.08
8.61
7.78
3.53
Other Non Current Assets
0.14
0.29
0.00
0.00
0.00
Current Assets
254.51
174.82
143.42
109.12
86.22
Current Investments
0.00
0.00
0.01
0.06
0.00
Inventories
122.52
94.15
76.31
59.61
46.39
Sundry Debtors
103.62
58.29
54.10
40.19
31.72
Cash & Bank
2.81
4.99
5.08
3.98
3.37
Other Current Assets
25.55
6.39
4.56
4.12
4.75
Short Term Loans & Adv.
12.60
11.00
3.36
1.16
1.51
Net Current Assets
138.04
76.65
60.73
56.05
0.24
Total Assets
291.71
202.67
176.67
129.30
101.89

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
-48.15
24.14
-12.79
-32.12
-2.51
PBT
33.82
16.44
12.01
6.76
0.82
Adjustment
10.70
10.10
7.17
5.87
7.07
Changes in Working Capital
-81.27
3.67
-28.36
-42.04
-10.38
Cash after chg. in Working capital
-36.74
30.21
-9.18
-29.40
-2.50
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-11.41
-5.18
-3.55
-1.76
-0.01
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
-0.89
-0.06
-0.96
0.00
Cash From Investing Activity
-12.72
-6.42
-15.19
-2.88
-9.30
Net Fixed Assets
-10.33
13.45
-16.23
-0.48
Net Investments
0.00
0.01
0.05
-0.11
Others
-2.39
-19.88
0.99
-2.29
Cash from Financing Activity
59.22
-19.50
28.98
36.02
11.58
Net Cash Inflow / Outflow
-1.65
-1.77
1.00
1.01
-0.23
Opening Cash & Equivalents
2.14
3.91
2.94
1.93
2.16
Closing Cash & Equivalent
0.49
2.14
3.94
2.94
1.93

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
77.18
48.55
43.88
37.14
8.25
ROA
8.71%
5.37%
5.07%
3.69%
0.11%
ROE
15.81%
10.62%
9.39%
9.87%
0.94%
ROCE
19.96%
13.31%
11.77%
10.27%
9.18%
Fixed Asset Turnover
12.59
10.11
8.42
8.62
6.75
Receivable days
70.32
58.20
60.32
59.44
67.60
Inventory Days
94.10
88.27
86.94
87.61
98.86
Payable days
47.45
38.01
23.13
40.76
70.66
Cash Conversion Cycle
116.97
108.47
124.14
106.29
95.80
Total Debt/Equity
0.32
0.42
0.64
0.45
4.40
Interest Cover
11.65
4.99
4.64
2.79
1.10

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.